Intest Corp (NYSE: INTT)

Sector: Technology Industry: Semiconductor Equipment & Materials CIK: 0001036262
Market Cap 109.78 Mn
P/B 1.08
P/E -48.44
P/S 0.93
ROIC (Qtr) -1.83
Div Yield % 0.00
Rev 1y % (Qtr) -13.33
Total Debt (Qtr) 18.84 Mn
Debt/Equity (Qtr) 0.18

About

InTEST Corporation (INTT) is a global provider of innovative test and process technology solutions, catering to industries such as automotive, defense/aerospace, industrial, life sciences, security, and semi. The company operates through three reportable segments: Electronic Test, Environmental Technologies, and Process Technologies. INTT's main business activities revolve around the provision of advanced testing and process solutions. These solutions are designed to address complex testing and process challenges, making them attractive to customers...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 10.92M provides robust 0.58x coverage of total debt 18.84M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 21.10M provide 2.45x coverage of short-term debt 8.60M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 90.29M provides 4.79x coverage of total debt 18.84M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 10.92M provides exceptional 18.21x coverage of interest expenses 600000, showing strong debt service capability.
  • Tangible assets of 90.29M provide exceptional 11.78x coverage of deferred revenue 7.67M, showing strong service capability backing.

Bear case

  • Operating cash flow of 10.92M barely covers its investment activities of (1.26M), with a coverage ratio of -8.66, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (1.26M) provide weak support for R&D spending of 9.19M, which is -0.14x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 10.92M provides insufficient coverage of deferred revenue obligations of 7.67M, which is 1.43x, raising concerns about future service delivery capabilities.
  • Operating cash flow of 10.92M provides minimal -20.57x coverage of tax expenses of (531000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (2.20M) show weak coverage of depreciation charges of 5.93M, with a -0.37 ratio indicating high capital intensity and potential reinvestment needs.

Industry Sector Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Semiconductor Equipment & Materials
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ASML Asml Holding Nv 545.55 Bn 81.60 25.80 3.18 Bn
2 LRCX Lam Research Corp 270.12 Bn 366.11 84.92 4.48 Bn
3 AMAT Applied Materials Inc /De 260.74 Bn 38.58 9.28 6.56 Bn
4 KLAC Kla Corp 207.40 Bn 64.64 19.12 5.89 Bn
5 TER Teradyne, Inc 47.70 Bn 421.67 28.58 0.27 Bn
6 ENTG Entegris Inc 15.99 Bn 199.19 14.79 3.91 Bn
7 NVMI Nova Ltd. 12.80 Bn 52.23 15.01 0.88 Bn
8 AMKR Amkor Technology, Inc. 11.99 Bn 21.67 2.07 1.89 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.75 3.68
EV to Cash from Ops. EV/CFO 10.16 27.99
EV to Debt EV to Debt 5.90 2,137.46
EV to EBIT EV/EBIT -50.54 47.14
EV to EBITDA EV/EBITDA 36.89 30.10
EV to Free Cash Flow [EV/FCF] EV/FCF 11.49 68.49
EV to Market Cap EV to Market Cap 1.01 0.93
EV to Revenue EV/Rev 0.94 55.25
Price to Book Value [P/B] P/B 1.08 11.74
Price to Earnings [P/E] P/E -48.44 58.42
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.93
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 667.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.62
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.52
Interest Coverage Int. cover (Qtr) -3.66 86.73
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 14.16 -57.75
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 17.39 21.17
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.43
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -150.60 -69.60
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -62.66 -68.67
EBIT Growth (1y) % EBIT 1y % (Qtr) -155.16 -68.41
EBT Growth (1y) % EBT 1y % (Qtr) -186.92 -76.59
EPS Growth (1y) % EPS 1y % (Qtr) -175.00 -164.09
FCF Growth (1y) % FCF 1y % (Qtr) 117.29 70.63
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.95 43.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.79 0.54
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.65 1.52
Current Ratio Curr Ratio (Qtr) 2.31 4.04
Debt to Equity Ratio Debt/Equity (Qtr) 0.18 0.30
Interest Cover Ratio Int Coverage (Qtr) -3.66 86.73
Times Interest Earned Times Interest Earned (Qtr) -3.66 86.73
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.20 -1,802.55
EBIT Margin % EBIT Margin % (Qtr) -1.87 -1,926.38
EBT Margin % EBT Margin % (Qtr) -2.38 -1,932.94
Gross Margin % Gross Margin % (Qtr) 41.30 22.58
Net Profit Margin % Net Margin % (Qtr) -1.90 -2,101.05